XML 45 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND LEASES (Tables)
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Schedule of loans and leases, excluding loans held for sale
Loans and leases, excluding loans held for sale, consisted of the following:
 
(dollars in thousands)
September 30, 2018
 
December 31, 2017
Commercial, financial and agricultural
$
564,900

 
$
503,738

Real estate:


 


Construction
69,065

 
64,525

Residential mortgage
1,388,925

 
1,337,193

Home equity
455,599

 
412,230

Commercial mortgage
1,034,951

 
979,239

Consumer
462,198

 
470,819

Leases
170

 
362

Gross loans and leases
3,975,808

 
3,768,106

Net deferred costs
2,219

 
2,509

Total loans and leases, net of deferred costs
$
3,978,027

 
$
3,770,615

 
 
 
 
Schedule of balance in the allowance for loan and lease losses and the recorded investment in loans and leases based on the impairment measurement methods, by class
The following tables present by class, the balance in the allowance for loan and lease losses (the "Allowance") and the recorded investment in loans and leases based on the Company's impairment measurement method as of September 30, 2018 and December 31, 2017:
 
 
 
 
Real Estate
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer
 
Leases
 
Total
September 30, 2018
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$
87

 
$

 
$

 
$

 
$

 
$
87

Collectively evaluated for impairment
7,867

 
1,291

 
14,048

 
3,718

 
13,470

 
6,345

 

 
46,739

Total ending balance
$
7,867

 
$
1,291

 
$
14,135

 
$
3,718

 
$
13,470

 
$
6,345

 
$

 
$
46,826

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
388

 
$
2,355

 
$
12,660

 
$
415

 
$
3,439

 
$

 
$

 
$
19,257

Collectively evaluated for impairment
564,512

 
66,710

 
1,376,265

 
455,184

 
1,031,512

 
462,198

 
170

 
3,956,551

Subtotal
564,900

 
69,065

 
1,388,925

 
455,599

 
1,034,951

 
462,198

 
170

 
3,975,808

Net deferred costs (income)
464

 
(424
)
 
3,744

 

 
(1,501
)
 
(64
)
 

 
2,219

Total loans and leases, net of deferred costs (income)
$
565,364

 
$
68,641

 
$
1,392,669

 
$
455,599

 
$
1,033,450

 
$
462,134

 
$
170

 
$
3,978,027



 
 
 
Real Estate
 
 
 
 
 
 
(dollars in thousands)
Comml, Fin & Ag
 
Constr
 
Resi Mortgage
 
Home Equity
 
Comml Mortgage
 
Consumer
 
Leases
 
Total
December 31, 2017
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Allowance:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
7,594

 
1,835

 
14,328

 
3,317

 
16,801

 
6,126

 

 
50,001

Total ending balance
$
7,594

 
$
1,835

 
$
14,328

 
$
3,317

 
$
16,801

 
6,126

 
$

 
$
50,001

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 

 
 

 
 

 
 
 
 

 
 
 
 

 
 

Individually evaluated for impairment
$
491

 
$
2,597

 
$
13,862

 
$
416

 
$
3,914

 
$

 
$

 
$
21,280

Collectively evaluated for impairment
503,247

 
61,928

 
1,323,331

 
411,814

 
975,325

 
470,819

 
362

 
3,746,826

Subtotal
503,738

 
64,525

 
1,337,193

 
412,230

 
979,239

 
470,819

 
362

 
3,768,106

Net deferred costs (income)
281

 
(285
)
 
4,028

 

 
(1,442
)
 
(73
)
 

 
2,509

Total loans and leases, net of deferred costs (income)
$
504,019

 
$
64,240

 
$
1,341,221

 
$
412,230

 
$
977,797

 
$
470,746

 
$
362

 
$
3,770,615

Schedule of impaired loans, by class
The following table presents by class, information related to impaired loans as of September 30, 2018 and December 31, 2017:
 
 
September 30, 2018
 
December 31, 2017
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
Allocated
 
(dollars in thousands)
Impaired loans:
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
498

 
$
388

 
$

 
$
602

 
$
491

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction
7,705

 
2,355

 

 
7,947

 
2,597

 

Residential mortgage
13,689

 
12,660

 
87

 
14,920

 
13,862

 

Home equity
415

 
415

 

 
416

 
416

 

Commercial mortgage
3,439

 
3,439

 

 
3,914

 
3,914

 

Total impaired loans
$
25,746

 
$
19,257

 
$
87

 
$
27,799

 
$
21,280

 
$



Schedule of average recorded investment and interest income recognized on impaired loans, by class
The following table presents by class, the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2018 and 2017:
 
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2018
 
September 30, 2017
 
September 30, 2018
 
September 30, 2017
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Commercial, financial and agricultural
$
399

 
$
12

 
$
1,212

 
$
3

 
$
498

 
$
17

 
$
1,500

 
$
7

Real estate:
 
 
 
 
 

 
 

 
 
 
 
 
 

 
 

Construction
2,382

 
30

 
2,704

 
26

 
2,476

 
84

 
2,800

 
74

Residential mortgage
12,857

 
123

 
16,444

 
189

 
13,208

 
419

 
17,951

 
1,356

Home equity
447

 


 
1,418

 

 
516

 


 
1,343

 
1

Commercial mortgage
3,483

 
36

 
4,440

 
179

 
3,653

 
110

 
5,143

 
272

Total
$
19,568

 
$
201

 
$
26,218

 
$
397

 
$
20,351

 
$
630

 
$
28,737

 
$
1,710

Schedule of aging of the recorded investment in past due loans and leases, by class
The following tables present by class, the aging of the recorded investment in past due loans and leases as of September 30, 2018 and December 31, 2017:
 
(dollars in thousands)
Accruing
Loans
30 - 59 Days
Past Due
 
Accruing
Loans
60 - 89 Days
Past Due
 
Accruing
Loans
Greater Than
90 Days
Past Due
 
Nonaccrual
Loans
 
Total
Past Due
and
Nonaccrual
 
Loans and
Leases
Not
Past Due
 
Total
September 30, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
1,821

 
$
326

 
$

 
$

 
$
2,147

 
$
563,217

 
$
565,364

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
68,641

 
68,641

Residential mortgage
98

 
708

 

 
2,197

 
3,003

 
1,389,666

 
1,392,669

Home equity
1,582

 

 

 
415

 
1,997

 
453,602

 
455,599

Commercial mortgage
12

 

 

 

 
12

 
1,033,438

 
1,033,450

Consumer
1,849

 
604

 
333

 

 
2,786

 
459,348

 
462,134

Leases

 

 

 

 

 
170

 
170

Total
$
5,362

 
$
1,638

 
$
333

 
$
2,612

 
$
9,945

 
$
3,968,082

 
$
3,978,027



(dollars in thousands)
Accruing
Loans
30 - 59 Days
Past Due
 
Accruing
Loans
60 - 89 Days
Past Due
 
Accruing
Loans
Greater Than
90 Days
Past Due
 
Nonaccrual
Loans
 
Total
Past Due
and
Nonaccrual
 
Loans and
Leases
Not
Past Due
 
Total
December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial, financial and agricultural
$
410

 
$
355

 
$

 
$

 
$
765

 
$
503,254

 
$
504,019

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction

 

 

 

 

 
64,240

 
64,240

Residential mortgage
4,037

 
2,127

 
49

 
2,280

 
8,493

 
1,332,728

 
1,341,221

Home equity
105

 
264

 

 
416

 
785

 
411,445

 
412,230

Commercial mortgage

 

 

 
79

 
79

 
977,718

 
977,797

Consumer
2,126

 
1,056

 
515

 

 
3,697

 
467,049

 
470,746

Leases

 

 

 

 

 
362

 
362

Total
$
6,678

 
$
3,802

 
$
564

 
$
2,775

 
$
13,819

 
$
3,756,796

 
$
3,770,615

Schedule of information related to loans modified in a TDR, by class
The following table presents by class, information related to loans modified in a TDR during the period presented.

(dollars in thousands)
Number of
Contracts
 
Recorded
Investment
(as of Period End)
 
Increase in the
Allowance
Three Months Ended September 30, 2018
 

 
 

 
 

Real estate: Residential mortgage
3

 
$
575

 
$

Total
3

 
$
575

 
$

 
 
 
 
 
 
Nine Months Ended September 30, 2018
 

 
 

 
 

Real estate: Residential mortgage
3

 
$
575

 
$

Total
3

 
$
575

 
$

 
 
 
 
 
 
Three Months Ended September 30, 2017
 

 
 

 
 

Real estate: Residential mortgage
1

 
70

 

Total
1

 
$
70

 
$

 
 
 
 
 
 
Nine Months Ended September 30, 2017
 

 
 

 
 

Commercial, financial and agricultural
1

 
$
632

 
$

Real estate: Residential mortgage
1

 
70

 

Total
2

 
$
702

 
$

Schedule of recorded investment in loans and leases, by class and credit indicator
The following table presents by class and credit indicator, the recorded investment in the Company's loans and leases as of September 30, 2018 and December 31, 2017:
 
(dollars in thousands)
Pass
 
Special
Mention
 
Substandard
 
Loss
 
Subtotal
 
Net 
Deferred
Costs
(Income)
 
Total
September 30, 2018
 

 
 

 
 

 
 
 
 

 
 

 
 

Commercial, financial and agricultural
$
535,574

 
$
11,496

 
$
17,830

 
$

 
$
564,900

 
$
464

 
$
565,364

Real estate:
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction
69,065

 

 

 

 
69,065

 
(424
)
 
68,641

Residential mortgage
1,386,630

 

 
2,295

 

 
1,388,925

 
3,744

 
1,392,669

Home equity
455,184

 

 
415

 

 
455,599

 

 
455,599

Commercial mortgage
1,022,854

 
10,982

 
1,115

 

 
1,034,951

 
(1,501
)
 
1,033,450

Consumer
461,865

 

 
135

 
198

 
462,198

 
(64
)
 
462,134

Leases
170

 

 

 

 
170

 

 
170

Total
$
3,931,342

 
$
22,478

 
$
21,790

 
$
198

 
$
3,975,808

 
$
2,219

 
$
3,978,027